Detached TS13 3 beds 1 bath

Roxby Cottage, Staithes TS13

North East, England · TS13

Initial Investment

First Year

£117,982First Year

Profit From Rental Income

After 5 Years

£33,566

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£106,631

↗ 29%After 5 Years

Return On Investment

119%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,200	£22,533	£22,871	£23,443	£24,029	£115,076
Total Expenses	£14,623	£14,669	£14,713	£14,781	£14,850	£73,636
Profit Before Tax	£7,577	£7,864	£8,158	£8,662	£9,179	£41,440
Profit After Tax	£6,137	£6,370	£6,608	£7,016	£7,435	£33,566
Change In Property Value	£12,948	£21,059	£24,237	£25,692	£22,694	£106,631
Net Return	£19,086	£27,429	£30,845	£32,708	£30,129	£140,198
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	16%	23%	26%	28%	26%	119%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change